Swipe horizontally to view all years. Row labels stay visible.

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,396£18,672£19,139£19,617£20,206£96,030
Total Expenses£15,647£15,732£15,832£15,935£16,047£79,194
Profit Before Tax£2,749£2,940£3,306£3,682£4,158£16,836
Profit After Tax £2,227£2,381£2,678£2,982£3,368£13,637
Change In Property Value£3£3£5,700£10,175£13,540£29,420
Net Return£2,230£2,384£8,378£13,157£16,908£43,057
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%3%9%15%19%49%